Results of refinancing based on the 10-day average price principle


Nykredit and Totalkredit have concluded bond sales in connection with the       
refinancing of ARMs (Nykredit's Tilpasningslån and Totalkredit's BoligXlån)     
based on the 10-day average price principle. Interest rates will be reset on 1  
October 2010.                                                                   

Bonds totalling DKK 44.3bn in nominal terms were sold in the reset period to    
fund ARMs subject to interest rate reset based on the 10-day average price      
principle. The auctions had an average bid-to-cover rate of 3.4.                

The refinancing resulted in historically low rates. For a retail borrower with a
30Y annuity loan of DKK 1m (33% tax allowance), interest rate reset results in  
the following cash rates and monthly net payments:                              

--------------------------------------------------------------------------------
|                                      |    ARMs    |    ARMs    | ARMs funded |
|                                      | funded by  | funded by  | by 5Y bonds |
|                                      |  1Y bonds  |  3Y bonds  |   (F5/X5)   |
|                                      |  (F1/X1)   |  (F3/X3)   |     DKK     |
|                                      |    DKK     |    DKK     |             |
--------------------------------------------------------------------------------
| Key figures for 2010                                                         |
--------------------------------------------------------------------------------
| Cash rate, with repayments           |      1.33% |      1.81% |       2.32% |
--------------------------------------------------------------------------------
| Monthly net payment, with repayments |  DKK 3,290 |  DKK 3,390 |   DKK 3,510 |
--------------------------------------------------------------------------------
| Cash rate, interest-only             |      1.31% |      1.80% |       2.32% |
--------------------------------------------------------------------------------
| Monthly net payment, interest-only   |  DKK 1,010 |  DKK 1,280 |   DKK 1,570 |
--------------------------------------------------------------------------------
| Key figures for 2009                                                         |
--------------------------------------------------------------------------------
| Cash rate, with repayments           |      2.20% |      3.15% |           - |
--------------------------------------------------------------------------------
| Monthly net payment, with repayments |  DKK 3,480 |  DKK 3,720 |           - |
--------------------------------------------------------------------------------
| Cash rate, interest-only             |      2.18% |      3.14% |           - |
--------------------------------------------------------------------------------
| Monthly net payment, interest-only   |  DKK 1,490 |  DKK 2,030 |           - |
--------------------------------------------------------------------------------

For detailed information on the bond sales, please refer to Appendix 1 and      
nykredit.com/ir.                                                                

Enquiries may be addressed to Lars Mossing Madsen, Head of Mortgage Finance, tel
+45 44 55 11 66, or Nels Petersen, Head of Corporate Communications, tel +45 44 
55 14 70/+45 20 22 22 72.

Attachments

r2-resultat 10-dages auktion uk_sep_2010_20092010.pdf